Simon Property Group, Inc. Financial Ratios — SIMN34 Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	21.76	27.34	22.56	25.89	38.5	42.22	49.17	70.66	73.14	40.47	71.12	66.58	75.01	80.49	114.62
Return on Assets (%)	4.01	4.88	4	4.48	6.08	5.96	6.15	7.75	6.79	3.37	6.56	6.41	6.79	7.11	12.68
Return on Capital (%)	7.51	8.11	7.15	7.58	8.92	8.57	8.58	10.15	9.28	- -	8.77	8.61	9.34	9.94	15.12
Return on Invested Capital (%)	8.13	7.3	7.11	8.3	9.7	9.63	9.71	10.24	10.44	- -	7.44	8.4	9.15	10.47	9.81
Gross Margin (%)	78.64	81.19	81.56	81.88	81.77	82.13	82.27	82.15	82.25	80.75	81.02	81.08	81.83	82.5	81.9
EBITDA Margin (%)	70.95	77.71	77.5	75.37	74.21	74.49	75.26	75.75	74.84	72.2	73.07	73.24	73.17	74.66	74.31
Operating Margin (%)	45.12	46.99	48.17	48.97	50.68	50.06	50.7	51.84	50.61	42.8	47.16	48.83	49.6	51.86	49.89
Incremental Operating Margin (%)	36.51	- -	65.65	60.15	71.73	30.72	88.5	105.09	- -	81.99	86.67	97.54	60.83	93.71	20.61
Pretax Margin (%)	29.2	37.1	30.95	33.88	41.01	39.82	41.04	50.65	42.63	27.62	53.27	47.92	47.69	46.15	84.84
Profit Margin (%)	23.8	33.7	29.04	28.92	34.71	33.83	35.24	43.22	36.52	24.15	43.97	40.43	40.35	39.75	72.71
Net Income to Common Margin (%)	23.72	33.63	28.97	28.85	34.64	33.77	35.18	43.16	36.46	24.07	43.9	40.37	40.29	39.7	72.66
Effective Tax Rate (%)	0.92	1	2.81	1.7	0.93	1.37	1.03	1.29	1.23	- -	5.77	3.29	3.03	0.85	0.66
Dvd Payout Ratio (%)	84.77	80.32	105.75	100.65	89.58	96.93	101.18	88.04	107.46	115.44	93.17	93.74	94.77	98.66	52.98
Sustainable Growth Rate (%)	3.31	5.38	-1.3	-0.17	4.01	1.3	-0.58	8.45	-5.46	-6.25	4.86	4.16	3.92	1.08	53.9

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	18,446	23,113	22,670	20,853	22,417	22,977	24,632	23,306	24,680	27,239	25,828	25,458	26,518	24,785	29,187
ST Debt	- -	- -	- -	409	879	954	978	759	1,327	623	500	- -	- -	- -	355
LT Debt	18,446	23,113	22,670	20,444	21,538	22,023	23,654	22,547	23,353	26,616	25,328	25,458	26,518	24,785	28,832
Total Debt/EBITDA	6.04	6.99	6.44	5.68	5.74	5.68	5.92	5.45	5.73	8.19	6.91	6.57	6.4	5.57	6.17
Net Debt/EBITDA	5.78	6.63	5.96	5.51	5.56	5.54	5.57	5.33	5.45	7.73	6.63	6.28	6.01	5.13	5.84
Total Debt/EBIT	9.49	11.52	10.36	8.74	8.4	8.44	8.79	7.96	8.47	13.81	10.7	9.85	9.45	8.01	9.19
Net Debt/EBIT	9.08	10.93	9.59	8.49	8.14	8.24	8.26	7.79	8.07	13.04	10.27	9.42	8.86	7.39	8.69
EBITDA to Interest Expense	3.11	3.1	3.25	3.7	4.23	4.72	5.14	5.24	5.46	4.24	4.7	5.09	4.84	4.92	4.85
EBITDA-CapEx/Interest Expense	3.11	3.1	3.25	3.7	4.23	4.72	5.14	5.24	5.46	4.24	4.7	5.09	4.84	4.92	4.85
EBIT to Interest Expense	1.98	1.87	2.02	2.4	2.89	3.17	3.46	3.59	3.69	2.51	3.03	3.39	3.28	3.41	3.26
Interest Expense	984	1,068	1,082	993	924	858	809	816	789	784	796	761	855	906	975
Common Equity/Total Assets	17.56	18	17.42	17.1	14.49	13.72	11.29	10.6	7.95	8.62	9.83	9.38	8.7	8.95	12.73
Long-Term Debt/Equity (%)	317.37	326.87	323.25	342.04	410.88	432.03	534.04	559.88	746.03	727.56	575.54	665.77	719.12	688.57	429.98
Long-Term Debt/Capital (%)	76.04	76.57	76.37	76.2	77.87	78.45	81.39	82.49	83.97	86.14	83.79	86.94	87.79	87.32	80.33
Long-Term Debt/Total Assets (%)	70.36	70.93	68.03	69.23	70.47	70.81	73.33	73.48	74.77	76.51	74.98	77.12	77.35	76.48	71
Total Debt/Equity (%)	317.37	326.87	323.25	348.88	427.64	450.74	556.13	578.71	788.42	744.59	586.9	665.77	719.12	688.57	435.27
Total Debt/Capital (%)	76.04	76.57	76.37	77.72	81.05	81.84	84.76	85.27	88.74	88.16	85.44	86.94	87.79	87.32	81.32
Total Debt/Total Assets (%)	70.36	70.93	68.03	70.61	73.34	73.87	76.36	75.95	79.02	78.3	76.47	77.12	77.35	76.48	71.88
Net Debt to Equity	303.63	310.11	299.14	338.64	414.27	439.75	522.67	565.94	750.53	702.85	563.25	636.49	674.27	635.21	411.71
Net Debt/Capital (%)	75.22	75.62	74.95	77.2	80.55	81.47	83.94	84.98	86.56	86.03	83.47	84.92	85.63	84.73	78.72
EBITDA	3,056	3,308	3,522	3,671	3,908	4,049	4,160	4,276	4,307	3,327	3,739	3,876	4,141	4,453	4,730
EBITDA-CapEx	3,056	3,308	3,522	3,671	3,908	4,049	4,160	4,276	4,307	3,327	3,739	3,876	4,141	4,453	4,730
Operating Income (Loss)	1,943	2,000	2,189	2,385	2,669	2,721	2,802	2,926	2,913	1,972	2,413	2,584	2,807	3,093	3,175

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.45	0.56	0.5	0.22	0.2	0.16	0.41	0.14	0.16	0.25	0.15	0.19	0.63	0.41	0.2
Current Ratio	1.28	1.03	1.68	0.55	0.48	0.48	0.77	0.5	0.47	0.68	0.67	0.66	1.04	0.83	0.57
Quick Ratio	1.28	1.03	0.79	0.55	0.48	0.48	0.77	0.5	0.47	0.68	0.57	0.66	1.04	0.83	0.57
CFO/Avg Current Liab	1.35	1.29	0.98	0.88	0.94	0.95	1	1.03	0.96	0.56	0.97	1.12	1.18	1.11	1.11
Common Equity/Total Assets	17.56	18	17.42	17.1	14.49	13.72	11.29	10.6	7.95	8.62	9.83	9.38	8.7	8.95	12.73
Long-Term Debt/Equity (%)	317.37	326.87	323.25	342.04	410.88	432.03	534.04	559.88	746.03	727.56	575.54	665.77	719.12	688.57	429.98
Long-Term Debt/Capital (%)	76.04	76.57	76.37	76.2	77.87	78.45	81.39	82.49	83.97	86.14	83.79	86.94	87.79	87.32	80.33
Long-Term Debt/Total Assets (%)	70.36	70.93	68.03	69.23	70.47	70.81	73.33	73.48	74.77	76.51	74.98	77.12	77.35	76.48	71
Total Debt/Equity (%)	317.37	326.87	323.25	348.88	427.64	450.74	556.13	578.71	788.42	744.59	586.9	665.77	719.12	688.57	435.27
Total Debt/Capital (%)	76.04	76.57	76.37	77.72	81.05	81.84	84.76	85.27	88.74	88.16	85.44	86.94	87.79	87.32	81.32
Total Debt/Total Assets (%)	70.36	70.93	68.03	70.61	73.34	73.87	76.36	75.95	79.02	78.3	76.47	77.12	77.35	76.48	71.88
CFO/Total Liabilities	9.83	9.85	10.27	11.59	11.94	12.97	12.91	14.07	13.55	7.47	12.38	12.9	12.85	13.24	12.2
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	1.12	0.56	1.18	0.91	1.11	1.37	1.29

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.44	8.72	8.85	8.74	8.43	7.86	7.49	7.21	4.45	4.75	6.07	6.86	7.35	7.36
Days Sales Outstanding	- -	43.22	41.84	41.24	41.75	43.29	46.47	48.7	50.61	81.95	76.91	60.12	53.2	49.65	49.62
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	44,806	27,584	52,603	38,062	46,720	56,148	61,224
- Cash & Cash Equivalents	799	1,185	1,691	612	701	560	1,482	514	669	1,012	534	622	1,169	1,400	823
+ Preferred Equity and Hybrid Capital	45	45	44	44	44	43	43	43	42	42	42	41	41	41	40
+ Minority/Non Controlling Interest	1,163	1,160	1,164	884	770	787	743	730	604	619	1,039	685	665	658	1,497
+ Total Debt	18,446	23,113	22,670	20,853	22,417	22,977	24,632	23,306	24,680	27,239	25,828	25,458	26,518	24,785	29,187
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	69,463	54,472	78,978	63,626	71,775	80,231	91,125
Total Capital	24,259	30,184	29,683	26,830	27,659	28,075	29,062	27,333	27,810	30,897	30,229	29,282	30,206	28,384	35,892
Total Debt/Capital (%)	76.04	76.57	76.37	77.72	81.05	81.84	84.76	85.27	88.74	88.16	85.44	86.94	87.79	87.32	81.32
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.36	0.5	0.33	0.4	0.37	0.31	0.32
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	12.07	11.82	15.44	12.02	12.68	13.45	14.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	16.13	16.37	21.12	16.42	17.33	18.02	19.27
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	23.85	27.63	32.73	24.63	25.57	25.94	28.7
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	15.14	- -	18	14.13	15.08	17.02	17.85
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	15.14	- -	18	14.13	15.08	17.02	17.85
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	44,987	25,925	52,597	38,163	46,847	56,117	61,439
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	69,644	52,813	78,973	63,726	71,902	80,200	91,340
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	14.08	10.32	14.95	12.11	13.7	15.3	17.43
TTM Sales	4,306	4,256	4,544	4,871	5,266	5,435	5,527	5,645	5,755	4,608	5,117	5,291	5,659	5,964	6,365
TTM EBITDA	3,056	3,308	3,522	3,671	3,908	4,049	4,160	4,276	4,307	3,327	3,739	3,876	4,141	4,453	4,730
TTM Operating Income	1,943	2,000	2,189	2,385	2,669	2,721	2,802	2,926	2,913	1,972	2,413	2,584	2,807	3,093	3,175
TTM Cash Flow to Firm	2,980	3,571	3,753	3,706	3,940	4,218	4,395	4,556	4,588	- -	4,387	4,503	4,760	4,713	5,105
TTM Free Cash Flow to Firm	2,980	3,571	3,753	3,706	3,940	4,218	4,395	4,556	4,588	- -	4,387	4,503	4,760	4,713	5,105

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	11.81	11.14	14.46	10.13	11.92	14.71	14.85
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	23.85	27.63	32.73	24.63	25.57	25.94	28.7
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	69,463	54,472	78,978	63,626	71,775	80,231	91,125
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	8.98	2.93	5.09	5.42	6.25	8.48	8.61
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	12.07	11.82	15.44	12.02	12.68	13.45	14.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	16.13	16.37	21.12	16.42	17.33	18.02	19.27
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	21.44	23.37	23.42	17.86	20.55	23.7	13.29
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	22.68	21.48	18.85	18.12	16.78	21.73	12.19
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	25.45	41.15	25.35	27.02	21.28	26.19	14.41
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	21.18	13.11	11.98	13.36	14.4	18.76	9.76
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	18.04	9.2	15.85	12.29	15.67	19.35	11.85
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	19.08	8.46	12.76	12.47	12.79	17.75	10.87
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	21.41	16.2	17.16	18.59	16.23	21.38	12.85
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	17.82	5.16	8.11	9.19	10.98	15.32	8.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	18.76	9.37	16.1	12.44	15.82	19.51	12.01
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	19.85	8.62	12.97	12.62	12.92	17.89	11.01
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	22.27	16.51	17.44	18.82	16.38	21.55	13.03
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	18.54	5.26	8.24	9.31	11.09	15.44	8.82
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	7.82	5.63	10.28	7.21	8.28	9.41	9.65
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	8.27	5.17	8.28	7.32	6.76	8.63	8.85
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	9.28	9.91	11.13	10.91	8.57	10.4	10.47
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	7.72	3.16	5.26	5.39	5.8	7.45	7.09
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	11.81	11.14	14.46	10.13	11.92	14.71	14.85
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	12.5	10.24	11.64	10.28	9.73	13.49	13.62
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	14.03	19.62	15.66	15.33	12.34	16.25	16.11
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	11.67	6.25	7.4	7.58	8.35	11.64	10.91
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	12.5	10.24	11.64	10.28	9.73	13.49	13.62
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	14.03	19.62	15.66	15.33	12.34	16.25	16.11
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	11.67	6.25	7.4	7.58	8.35	11.64	10.91
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	12.52	11.34	13.43	12.13	11.17	12.67	13.52
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	13.53	16.38	16.29	15.71	12.98	14.44	15.13
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	11.98	9.2	10.41	10.21	10.21	11.49	11.77
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	16.73	15.7	18.38	16.56	15.26	16.97	18.19
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	18.08	22.68	22.29	21.45	17.74	19.34	20.37
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	16	12.73	14.25	13.94	13.96	15.39	15.83
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	24.74	26.49	28.48	24.84	22.52	24.43	27.1
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	26.73	38.27	34.53	32.18	26.16	27.85	30.34
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	23.66	21.49	22.08	20.91	20.59	22.16	23.58
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	9.09	5.22	9.96	7.24	8.92	10.71	11.71
High Price	- -	- -	- -	- -	- -	- -	- -	- -	10.79	9.2	10.78	10.96	9.24	11.83	12.71
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	72,055	52,239	68,727	64,171	63,201	75,566	86,056
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	77,851	75,453	83,329	83,142	73,437	86,124	96,326
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	68,929	42,367	53,281	54,032	57,804	68,526	74,882

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	4,785	4,981	4,992	4,995	4,973	5,032	4,993	4,966	4,932	5,279	5,281	5,255	5,238	5,244	5,227
Diluted Weighted Avg Shares	4,718	4,872	4,986	4,994	4,984	5,025	5,006	4,976	4,952	4,962	5,281	5,268	5,252	5,241	5,245
Basic Weighted Avg Shares	4,717	4,872	4,986	4,994	4,984	5,025	5,006	4,976	4,952	4,962	5,281	5,268	5,252	5,241	5,245
Revenue per Share	0.91	0.87	0.91	0.98	1.06	1.08	1.1	1.13	1.16	0.93	0.97	1	1.08	1.14	1.21
EBITDA per Share	0.65	0.68	0.71	0.74	0.78	0.81	0.83	0.86	0.87	0.67	0.71	0.74	0.79	0.85	0.9
Operating Income per Share	0.41	0.41	0.44	0.48	0.54	0.54	0.56	0.59	0.59	0.4	0.46	0.49	0.53	0.59	0.61
Basic EPS, GAAP	0.22	0.29	0.26	0.28	0.37	0.37	0.39	0.49	0.42	0.22	0.43	0.41	0.43	0.45	0.88
Basic EPS from Cont Ops	0.26	0.32	0.27	0.32	0.43	0.42	0.45	0.57	0.49	0.26	0.49	0.47	0.5	0.52	1.02
Diluted EPS, GAAP	0.22	0.29	0.26	0.28	0.37	0.37	0.39	0.49	0.42	0.22	0.43	0.41	0.43	0.45	0.88
Diluted EPS from Cont Ops	0.26	0.32	0.27	0.32	0.43	0.42	0.45	0.57	0.49	0.26	0.49	0.47	0.5	0.52	1.02
Dividend per Share	0.26	0.3	0.34	0.38	0.44	0.47	0.51	0.57	0.6	0.34	0.51	0.49	0.53	0.58	0.62
Cash Flow per Share	0.43	0.52	0.54	0.55	0.61	0.67	0.72	0.75	0.77	0.47	0.69	0.71	0.75	0.73	0.79
Free Cash Flow per Basic Share	0.43	0.52	0.54	0.55	0.61	0.67	0.72	0.75	0.77	0.47	0.69	0.71	0.75	0.73	0.79
Cash & Equivalents per Share	0.17	0.24	0.34	0.12	0.14	0.11	0.3	0.1	0.14	0.19	0.1	0.12	0.41	0.27	0.16
Book Value per Share	0.96	1.18	1.16	1.01	0.89	0.85	0.73	0.66	0.5	0.57	0.63	0.59	0.57	0.55	0.99
Tangible Book Value per Share	0.9	1.08	1.09	0.95	0.83	0.79	0.69	0.62	0.48	0.56	0.62	0.58	0.56	0.55	0.98